[HUBLINE] QoQ TTM Result on 31-Dec-2003 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 15.51%
YoY- 19.08%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 383,300 363,896 354,337 344,036 341,916 346,106 356,009 5.03%
PBT 29,187 26,349 24,006 21,232 19,191 19,491 19,307 31.62%
Tax -1,722 -2,952 -4,413 -4,505 -4,710 -6,999 -6,959 -60.48%
NP 27,465 23,397 19,593 16,727 14,481 12,492 12,348 70.14%
-
NP to SH 27,465 23,397 19,593 16,727 14,481 12,492 12,348 70.14%
-
Tax Rate 5.90% 11.20% 18.38% 21.22% 24.54% 35.91% 36.04% -
Total Cost 355,835 340,499 334,744 327,309 327,435 333,614 343,661 2.34%
-
Net Worth 141,442 190,545 182,213 178,476 130,131 150,800 146,947 -2.50%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 141,442 190,545 182,213 178,476 130,131 150,800 146,947 -2.50%
NOSH 141,442 140,106 130,152 130,274 130,131 130,000 130,041 5.74%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.17% 6.43% 5.53% 4.86% 4.24% 3.61% 3.47% -
ROE 19.42% 12.28% 10.75% 9.37% 11.13% 8.28% 8.40% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 270.99 259.73 272.25 264.09 262.75 266.24 273.76 -0.67%
EPS 19.42 16.70 15.05 12.84 11.13 9.61 9.50 60.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.36 1.40 1.37 1.00 1.16 1.13 -7.80%
Adjusted Per Share Value based on latest NOSH - 130,274
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.93 8.48 8.26 8.02 7.97 8.07 8.30 4.98%
EPS 0.64 0.55 0.46 0.39 0.34 0.29 0.29 69.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.0444 0.0425 0.0416 0.0303 0.0352 0.0343 -2.53%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.48 0.48 0.68 0.49 0.43 0.31 0.29 -
P/RPS 0.18 0.18 0.25 0.19 0.16 0.12 0.11 38.73%
P/EPS 2.47 2.87 4.52 3.82 3.86 3.23 3.05 -13.08%
EY 40.45 34.79 22.14 26.20 25.88 31.00 32.74 15.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.35 0.49 0.36 0.43 0.27 0.26 50.32%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 21/09/04 21/05/04 24/02/04 27/11/03 28/08/03 30/05/03 -
Price 0.51 0.48 0.45 0.64 0.49 0.34 0.32 -
P/RPS 0.19 0.18 0.17 0.24 0.19 0.13 0.12 35.73%
P/EPS 2.63 2.87 2.99 4.98 4.40 3.54 3.37 -15.19%
EY 38.07 34.79 33.45 20.06 22.71 28.26 29.67 18.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.35 0.32 0.47 0.49 0.29 0.28 48.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment